PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 04/26/21 EST. NO. 023 TIME 02:46 PM R.E. NAME: MOSALLAI, MOJTABA 01-0J7104 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 001 1560 11,269.47 E.W. @ F.A.(+) 033120 N 0836.0 1561 24,246.37 022521 N 1549.0 1562 4,649.33 022521 N 1550.0 1563 1,803.25 022521 N 1551.0 1564 7,165.26 022521 N 1552.0 1565 1,202.94 022521 N 1553.0 1566 25,265.48 022621 N 1554.0 1567 3,739.77 022621 N 1555.0 1568 1,753.16 022621 N 1556.0 1569 7,569.41 022621 N 1557.0 1570 19,146.00 030721 N 1558.0 1571 10,178.87 022221 N 1559.0 1572 23,378.83 022321 N 1560.0 1573 3,517.77 022321 N 1561.0 1574 1,652.98 022321 N 1562.0 1575 5,595.23 022321 N 1563.0 1576 3,129.59 022321 N 1564.0 1577 25,101.61 022421 N 1565.0 1578 4,654.05 022421 N 1566.0 1579 1,794.91 022421 N 1567.0 1580 5,176.74 022421 N 1568.0 1581 3,949.77 022421 N 1569.0 1583 23,895.57 030121 N 1571.0 1584 3,652.89 030121 N 1572.0 1585 1,561.15 030121 N 1573.0 1586 4,810.81 030121 N 1574.0 1587 4,610.56 030121 N 1575.0 1588 20,661.99 030221 N 1576.0 1589 6,097.13 030221 N 1577.0 1590 9,425.93 030221 N 1578.0 1591 13,721.16 030321 N 1579.0 1592 11,487.86 030421 N 1580.0 1593 315.03 030921 N 1581.0 1594 2,271.03 033021 N 1582.0 1595 473,075.23 033121 N 1583.0 1596 229,016.79 033121 N 1584.0 1597 13,886.43 112020 N 1501.0 1,014,430.35 TOTAL THIS ESTIMATE 18,491,663.54 TOTAL PREVIOUS ESTIMATE 19,506,093.89 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 04/26/21 EST. NO. 023 TIME 02:46 PM R.E. NAME: MOSALLAI, MOJTABA 01-0J7104 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION PER LTR DATED 6/19 -2,000.00 001 PER LTR DATED 7/19 -4,000.00 002 PER LTR DATED 9/19 -1,000.00 004 PER LTR DATED 10/19 -3,000.00 005 RETURN DEDUCT 9/19 1,000.00 005 PER LTR DATED 12/19 -8,000.00 006 PER LTR DATED 2/20 -3,000.00 009 PER LTR DATED 3/20 -1,000.00 010 RETURN DEDUCT 6/19 2,000.00 010 RETURN DEDUCT 7/19 4,000.00 010 RETURN DEDUCT 10/19 3,000.00 010 RETURN DEDUCT 12/19 8,000.00 010 RETURN DEDUCT 3/20 1,000.00 011 PER LTR DATED 5/20 -1,000.00 012 PER LTR DATED 6/20 -10,000.00 013 RETURN DEDUCT 5/20 1,000.00 013 RETURN DEDUCT 2/20 3,000.00 013 PER LTR DATED 7/20 -10,000.00 014 PER LTR DATED 9/20 -3,000.00 016 RETURN DEDUCT 6/20 10,000.00 016 RETURN DEDUCT 7/20 10,000.00 016 RETURN DEDUCT 09/20 3,000.00 018 0.00 0.00 TOTAL DEDUCTIONS 0.00 0.00 PROGRAM CAS145 PAGE 1 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J7104 TIME 02:46 PM ESTIMATE NO. 023 BID OPENING 03/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 04/26/21 LOCATION RERUN PROGRESS ESTIMATE 01-MEN-101-36.0/38.0 ----------------------- GHILOTTI CONSTRUCTION COMPANY, IN MENDOCINO COUNTY NEAR WILLITS FROM 1.5 INC. MILES NORTH OF REEVES CANYON ROAD TO 3.4 246 GHILOTTI AVENUE MILES SOUTH OF RIDGEWOOD RANCH ROAD. SANTA ROSA, CA 95407 DIR'S EMERGENCY L.B. FED. AID NO. N O N E STORM DAMAGE REPAIRS ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 STORM DAMAGE REPAIRS (BOND PREMIUM) LS 56,425.0000 56,425.00 0.000 0 PROGRAM CAS145 PAGE 2 DATE 04/26/21 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 01-0J7104 TIME 02:46 PM ESTIMATE NO. 023 BID OPENING 03/15/19 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 04/20/21 R.E. NAME: MOSALLAI, MOJTABA DATE OF THIS ESTIMATE 04/26/21 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS 0.00 0.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 1,014,430.35 19,506,093.89 SUBTOTAL AMOUNT EARNED 1,014,430.35 19,506,093.89 ORIGINAL CONTRACT AMOUNT 56,425.00 TOTAL WORK COMPLETED 1,014,430.35 19,506,093.89 MATERIALS ON HAND ON SITE 0.00 DEDUCTIONS 0.00 0.00 TOTAL 1,014,430.35 19,506,093.89 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 03/29/19 197 04/02/19 04/02/19 06/01/21 409 102 0 0 72% 100% PROGRESS IS SATISFACTORY UNSATIS PROGRESS OVERRIDEN BECAU PER RE REQUEST MOSALLAI, MOJTABA RESIDENT ENGINEER PROGRAM CAS145 DATE 04/26/21